XML 45 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
(dollars in thousands)
Revenue:
Integrated Agencies Network$389,668 $358,069 $1,127,520 $1,064,909 
Brand Performance Network172,349 164,073 563,556 542,734 
Communications Network135,980 82,505 335,296 230,261 
All Other13,284 12,926 26,136 34,378 
Total Revenue$711,281 $617,573 $2,052,508 $1,872,282 
Adjusted EBITDA:
Integrated Agencies Network$77,906 $76,137 $206,009 $211,102 
Brand Performance Network19,106 24,233 64,306 67,662 
Communications Network34,118 17,294 75,675 35,754 
All Other(4,450)(4,005)(11,585)(10,166)
Corporate(15,511)(11,890)(46,817)(39,193)
Total Adjusted EBITDA$111,169 $101,769 $287,588 $265,159 
Depreciation and amortization$(36,044)$(38,830)$(112,881)$(107,795)
Impairment and other losses— — (1,715)(10,562)
Stock-based compensation(16,935)(12,065)(38,926)(34,615)
Deferred acquisition consideration(560)(6,401)(7,950)(10,881)
Other items, net(15,851)(10,731)(36,576)(30,069)
Total Operating Income
$41,779 $33,742 $89,540 $71,237 
Other Income (expenses):
Interest expense, net$(23,781)$(25,886)$(68,279)$(67,755)
Foreign exchange, net1,312 (140)(2,301)(2,288)
Other, net
249 (271)(825)(467)
Income before income taxes and equity in earnings of non-consolidated affiliates
19,559 7,445 18,135 727 
Income tax expense5,691 4,324 9,441 4,997 
Income (loss) before equity in earnings of non-consolidated affiliates13,868 3,121 8,694 (4,270)
Equity in income (loss) of non-consolidated affiliates
(4)(4)503 (447)
Net income (loss)13,864 3,117 9,197 (4,717)
Net (income) loss attributable to noncontrolling and redeemable noncontrolling interests(10,593)(2,464)(10,173)3,565 
Net income (loss) attributable to Stagwell Inc. common shareholders$3,271 $653 $(976)$(1,152)